| For the Year Ended | ||||||||||||||||||||
| December | December | December | ||||||||||||||||||
| 31, | 30, | 28, | January 3, | January 2, | ||||||||||||||||
| 2006 | 2007 | 2008 | 2010 | 2011 | ||||||||||||||||
| (in thousands except for the ratio amounts) | ||||||||||||||||||||
EARNINGS: |
||||||||||||||||||||
Income (loss) from continuing
operations before taxes |
$ | 56,847 | $ | 94,554 | $ | 8,527 | $ | 22,025 | $ | 14,564 | ||||||||||
Fixed charges |
54,475 | 44,915 | 43,436 | 46,242 | 43,901 | |||||||||||||||
Amortization of capitalized
interest |
319 | 453 | 618 | 640 | 573 | |||||||||||||||
Capitalized interest |
(1,127 | ) | (896 | ) | (960 | ) | (270 | ) | (562 | ) | ||||||||||
| $ | 110,514 | $ | 139,026 | $ | 51,621 | $ | 68,637 | $ | 58,476 | |||||||||||
FIXED CHARGES: |
||||||||||||||||||||
Amortization of deferred debt
costs |
$ | 1,857 | $ | 1,201 | $ | 1,404 | $ | 1,926 | $ | 2,248 | ||||||||||
Interest expense |
42,204 | 34,110 | 31,480 | 34,297 | 33,129 | |||||||||||||||
Capitalized interest |
1,127 | 896 | 960 | 270 | 562 | |||||||||||||||
Interest element of rent expense |
9,287 | 8,708 | 9,592 | 9,749 | 7,962 | |||||||||||||||
| $ | 54,475 | $ | 44,915 | $ | 43,436 | $ | 46,242 | $ | 43,901 | |||||||||||
Ratio of earnings to fixed charges |
2.0x | 3.1x | 1.2x | 1.5x | 1.3x | |||||||||||||||